[ANNJOO] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	1,249,671	1,011,929	689,373	565,539	559,043	557,772	541,905	74.45%
YoY %	23.49%	46.79%	21.90%	1.16%	0.23%	2.93%	-	-
Horiz. %	230.61%	186.74%	127.21%	104.36%	103.16%	102.93%	100.00%	-
PBT	106,423	74,188	53,712	30,944	46,299	64,587	83,391	17.63%
YoY %	43.45%	38.12%	73.58%	-33.16%	-28.32%	-22.55%	-	-
Horiz. %	127.62%	88.96%	64.41%	37.11%	55.52%	77.45%	100.00%	-
Tax	-15,636	-11,430	-6,999	-11,529	-17,063	-22,791	-28,767	-33.37%
YoY %	-36.80%	-63.31%	39.29%	32.43%	25.13%	20.77%	-	-
Horiz. %	54.35%	39.73%	24.33%	40.08%	59.31%	79.23%	100.00%	-
NP	90,787	62,758	46,713	19,415	29,236	41,796	54,624	40.26%
YoY %	44.66%	34.35%	140.60%	-33.59%	-30.05%	-23.48%	-	-
Horiz. %	166.20%	114.89%	85.52%	35.54%	53.52%	76.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,567	54,757	43,928	17,693	27,879	40,662	54,624	24.13%
YoY %	38.00%	24.65%	148.28%	-36.54%	-31.44%	-25.56%	-	-
Horiz. %	138.34%	100.24%	80.42%	32.39%	51.04%	74.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.69%	15.41%	13.03%	37.26%	36.85%	35.29%	34.50%	-
YoY %	-4.67%	18.27%	-65.03%	1.11%	4.42%	2.29%	-	-
Horiz. %	42.58%	44.67%	37.77%	108.00%	106.81%	102.29%	100.00%	-
Total Cost	1,158,884	949,171	642,660	546,124	529,807	515,976	487,281	78.07%
YoY %	22.09%	47.69%	17.68%	3.08%	2.68%	5.89%	-	-
Horiz. %	237.83%	194.79%	131.89%	112.08%	108.73%	105.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	634,716	402,059	726,700	484,253	456,702	449,893	462,473	23.47%
YoY %	57.87%	-44.67%	50.07%	6.03%	1.51%	-2.72%	-	-
Horiz. %	137.24%	86.94%	157.13%	104.71%	98.75%	97.28%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	35,142	21,637	18,948	18,948	25,278	25,278	31,821	6.83%
YoY %	62.42%	14.19%	0.00%	-25.04%	0.00%	-20.56%	-	-
Horiz. %	110.44%	68.00%	59.55%	59.55%	79.44%	79.44%	100.00%	-
Div Payout %	46.50%	39.52%	43.14%	107.10%	90.67%	62.17%	58.26%	-
YoY %	17.66%	-8.39%	-59.72%	18.12%	45.84%	6.71%	-	-
Horiz. %	79.81%	67.83%	74.05%	183.83%	155.63%	106.71%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	634,716	402,059	726,700	484,253	456,702	449,893	462,473	23.47%
YoY %	57.87%	-44.67%	50.07%	6.03%	1.51%	-2.72%	-	-
Horiz. %	137.24%	86.94%	157.13%	104.71%	98.75%	97.28%	100.00%	-
NOSH	337,615	201,029	273,195	273,589	270,238	267,793	265,789	17.27%
YoY %	67.94%	-26.42%	-0.14%	1.24%	0.91%	0.75%	-	-
Horiz. %	127.02%	75.63%	102.79%	102.93%	101.67%	100.75%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	7.26%	6.20%	6.78%	3.43%	5.23%	7.49%	10.08%	-
YoY %	17.10%	-8.55%	97.67%	-34.42%	-30.17%	-25.69%	-	-
Horiz. %	72.02%	61.51%	67.26%	34.03%	51.88%	74.31%	100.00%	-
ROE	11.91%	13.62%	6.04%	3.65%	6.10%	9.04%	11.81%	-
YoY %	-12.56%	125.50%	65.48%	-40.16%	-32.52%	-23.45%	-	-
Horiz. %	100.85%	115.33%	51.14%	30.91%	51.65%	76.55%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	370.15	503.37	252.34	206.71	206.87	208.28	203.89	48.76%
YoY %	-26.47%	99.48%	22.07%	-0.08%	-0.68%	2.15%	-	-
Horiz. %	181.54%	246.88%	123.76%	101.38%	101.46%	102.15%	100.00%	-
EPS	22.38	27.24	16.08	6.47	10.32	15.18	20.55	5.84%
YoY %	-17.84%	69.40%	148.53%	-37.31%	-32.02%	-26.13%	-	-
Horiz. %	108.91%	132.55%	78.25%	31.48%	50.22%	73.87%	100.00%	-
DPS	10.41	10.76	7.00	6.93	9.50	9.50	12.00	-9.03%
YoY %	-3.25%	53.71%	1.01%	-27.05%	0.00%	-20.83%	-	-
Horiz. %	86.75%	89.67%	58.33%	57.75%	79.17%	79.17%	100.00%	-
NAPS	1.88	2.00	2.66	1.77	1.69	1.68	1.74	5.28%
YoY %	-6.00%	-24.81%	50.28%	4.73%	0.60%	-3.45%	-	-
Horiz. %	108.05%	114.94%	152.87%	101.72%	97.13%	96.55%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 273,589
RPS	173.82	140.75	95.89	78.66	77.76	77.58	75.38	74.45%
YoY %	23.50%	46.78%	21.90%	1.16%	0.23%	2.92%	-	-
Horiz. %	230.59%	186.72%	127.21%	104.35%	103.16%	102.92%	100.00%	-
EPS	10.51	7.62	6.11	2.46	3.88	5.66	7.60	24.10%
YoY %	37.93%	24.71%	148.37%	-36.60%	-31.45%	-25.53%	-	-
Horiz. %	138.29%	100.26%	80.39%	32.37%	51.05%	74.47%	100.00%	-
DPS	4.89	3.01	2.64	2.64	3.52	3.52	4.43	6.80%
YoY %	62.46%	14.02%	0.00%	-25.00%	0.00%	-20.54%	-	-
Horiz. %	110.38%	67.95%	59.59%	59.59%	79.46%	79.46%	100.00%	-
NAPS	0.8829	0.5592	1.0108	0.6736	0.6352	0.6258	0.6433	23.47%
YoY %	57.89%	-44.68%	50.06%	6.05%	1.50%	-2.72%	-	-
Horiz. %	137.25%	86.93%	157.13%	104.71%	98.74%	97.28%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.26	1.11	1.00	0.96	1.40	1.59	2.00	-
P/RPS	0.34	0.22	0.40	0.46	0.68	0.76	0.98	-50.59%
YoY %	54.55%	-45.00%	-13.04%	-32.35%	-10.53%	-22.45%	-	-
Horiz. %	34.69%	22.45%	40.82%	46.94%	69.39%	77.55%	100.00%	-
P/EPS	5.63	4.08	6.22	14.84	13.57	10.47	9.73	-30.53%
YoY %	37.99%	-34.41%	-58.09%	9.36%	29.61%	7.61%	-	-
Horiz. %	57.86%	41.93%	63.93%	152.52%	139.47%	107.61%	100.00%	-
EY	17.76	24.54	16.08	6.74	7.37	9.55	10.28	43.93%
YoY %	-27.63%	52.61%	138.58%	-8.55%	-22.83%	-7.10%	-	-
Horiz. %	172.76%	238.72%	156.42%	65.56%	71.69%	92.90%	100.00%	-
DY	8.26	9.70	7.00	7.21	6.79	5.97	6.00	23.72%
YoY %	-14.85%	38.57%	-2.91%	6.19%	13.74%	-0.50%	-	-
Horiz. %	137.67%	161.67%	116.67%	120.17%	113.17%	99.50%	100.00%	-
P/NAPS	0.67	0.56	0.38	0.54	0.83	0.95	1.15	-30.22%
YoY %	19.64%	47.37%	-29.63%	-34.94%	-12.63%	-17.39%	-	-
Horiz. %	58.26%	48.70%	33.04%	46.96%	72.17%	82.61%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	28/08/06	25/05/06	24/02/06	30/11/05	25/08/05	26/05/05	-
Price	1.49	1.28	1.13	1.00	1.12	1.50	1.66	-
P/RPS	0.40	0.25	0.45	0.48	0.54	0.72	0.81	-37.49%
YoY %	60.00%	-44.44%	-6.25%	-11.11%	-25.00%	-11.11%	-	-
Horiz. %	49.38%	30.86%	55.56%	59.26%	66.67%	88.89%	100.00%	-
P/EPS	6.66	4.70	7.03	15.46	10.86	9.88	8.08	-12.07%
YoY %	41.70%	-33.14%	-54.53%	42.36%	9.92%	22.28%	-	-
Horiz. %	82.43%	58.17%	87.00%	191.34%	134.41%	122.28%	100.00%	-
EY	15.02	21.28	14.23	6.47	9.21	10.12	12.38	13.74%
YoY %	-29.42%	49.54%	119.94%	-29.75%	-8.99%	-18.26%	-	-
Horiz. %	121.32%	171.89%	114.94%	52.26%	74.39%	81.74%	100.00%	-
DY	6.99	8.41	6.19	6.93	8.48	6.33	7.23	-2.22%
YoY %	-16.88%	35.86%	-10.68%	-18.28%	33.97%	-12.45%	-	-
Horiz. %	96.68%	116.32%	85.62%	95.85%	117.29%	87.55%	100.00%	-
P/NAPS	0.79	0.64	0.42	0.56	0.66	0.89	0.95	-11.55%
YoY %	23.44%	52.38%	-25.00%	-15.15%	-25.84%	-6.32%	-	-
Horiz. %	83.16%	67.37%	44.21%	58.95%	69.47%	93.68%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos